to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    CM    FINFEES    QTR    CSF    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Executive Plaza (Under Construction)

Input array: AVI

AVI[1] No. of acres (or sq.ft. of land) 3.048
AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 87120.07874
AVI[3] Rent periods/year (1 or 365=commercial;12=resid.) 1
AVI[4] Building efficiency (GLA:GBA) (or GLA) 27337
AVI[6] Units to develop 31112
AVI[10] Date of costs to date (CM[;6]) 8406
AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 9.496625773
AVI[23] Opening date for property 8507
AVI[26] Mortgage close (mos.after opening, % rented, or date) 60
AVI[28] Mos. after open to realize expected income 72
AVI[29] Vacancy at opening as a decimal of total $ 0.4
AVI[30] Adj. factor to get occupancy from AVI[29] RU(.55) 0.55
AVI[35] Holdback:front money $ or pct. of perm mtge amt 132771
AVI[40] Minimum income/unit before vacancy(ex.AVI[7]units) 22
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 1.843657817
AVI[44] Start-up operating losses (financed & expensed) 11.40531738
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[55] Operating expenses (fixed, per unit) 3.6
AVI[61] 1st mortgage loan to value Ratio or $ Amount 3,345,000
AVI[62] 1st mortgage interest rate 0.13
AVI[63] 1st mortgage term in Years (0=interest only) 25
AVI[83] Developers share of ownership 0.5
AVI[85] Investors share of ownership 0.5
AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) 132771
AVI[89] When equity contribution available 3
AVI[112] Capitalization Rate for Mortgage 0.1
AVI[113] Capitalization Rate for Ending Value(0=Orig.Cost) 0.1
AVI[114] DCF Valuation Rate (total project) 0.15
AVI[120] Investors Tax Rate 0.5
AVI[131] Annual Growth Rate for Gross Income MV[1] 0.05
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.07
AVI[142] No.Periods to project (MV[19] period definition) MV[13] 9
AVI[149] Partners Share Oper.Losses(0) No=1 (2=dev.meets from Fin./Eq) MV[22] -1
AVI[152] Exclude operating losses AVI[44] from mortgage financing(0=inc.)MV[25]  
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1984
AVI[170] Developer Keeps Surplus Orig. Fin. at Ending Sale MV[46]  
AVI[194] Experimental:depreciate & inc. for LIHTC land dev. & F&E MV[72] 1


 Home   E-Mail  home at CD root